55.66
Revenue¥B
61.91
63.50
64.09
64.84
66.59
69.08
71.74
71.98
73.81
76.79
59.45
2.89%
2.49%
27
25.54
Revenue growth%
17.35
18.16
21.00
19.08
17.61
18.46
16.52
17.55
16.72
17.06
6.46
17.06
17.58
76
3.88
Gross margin%
26.71
29.17
31.23
28.70
28.22
28.87
26.39
24.39
24.01
21.72
3.21
24.39
27.46
24
7.15
Operating margin%
20.84
21.16
20.96
18.16
16.67
19.45
21.57
23.63
25.53
25.69
11.52
23.63
21.06
39
14.99
Net margin%
27.72
25.51
25.29
26.40
28.54
29.66
31.56
28.64
27.07
29.77
15.29
29.66
28.13
76
20.66
P/E ratio (avg)x
45.31
43.54
43.00
43.49
45.40
51.71
50.28
51.13
49.84
51.58
19.74
51.13
47.62
38
8.574
EV/EBITx
12.14
12.46
13.12
13.78
11.96
11.66
10.53
10.20
9.282
8.586
24.20
10.20
11.81
65
13.89
FCF yield (avg)%
30.47
32.94
32.76
34.70
34.05
35.56
33.81
32.20
33.77
32.20
9.25
33.77
33.36
43
25.63
FCF margin%
29.78
30.78
28.33
28.43
30.31
27.61
29.29
30.93
31.76
30.98
22.85
30.93
30.05
10
0.688
FCF / Net incomex
1.722
1.713
1.957
1.940
1.940
1.893
1.745
1.913
1.947
2.030
1.756
1.913
1.926
43
21.38
ROIC%
11.25
13.07
11.84
12.86
11.20
13.25
13.87
12.37
11.63
12.49
11.09
12.49
12.43
17
3.36
Return on equity%
15.90
13.59
11.33
14.08
11.79
13.90
15.65
13.03
13.59
15.02
23.91
13.90
13.75
62
22.53
Return on assets%
24.62
25.23
26.72
27.77
28.86
27.92
25.47
25.25
27.38
29.89
13.77
27.38
27.05
68
229.57
EPS¥
379.04
363.55
368.43
367.54
378.15
389.07
373.28
395.13
359.67
382.22
245.87
0.21%
0.79%
—
22.96
EPS growth%
22.14
24.99
24.44
25.80
24.54
22.81
19.85
21.77
19.49
21.38
25.90
21.38
22.47
58
296.72
Bookvalue per sh¥
562.33
603.85
678.25
652.01
683.30
640.48
708.47
719.82
678.39
742.24
486.15
1.67%
2.97%
—
583.11
FCF per share¥
433.27
440.10
460.08
479.01
508.13
477.19
408.41
397.51
338.82
339.64
251.76
(7.74%)
(2.06%)
—
119.13
Dividend per sh¥
408.65
363.05
361.47
404.66
412.14
437.74
441.32
453.46
419.94
423.93
86.22
0.57%
1.29%
—
11.19
Div yield (avg)%
16.15
17.28
16.48
19.02
18.64
15.76
18.38
15.64
15.34
14.99
25.23
15.64
16.31
9
23.60
Payout ratio%
18.88
18.86
21.11
23.47
26.14
27.82
30.18
30.53
32.63
31.16
29.77
30.53
26.98
53
62.24
Shares (diluted)M
51.99
51.59
48.80
41.07
41.01
40.80
41.94
36.07
35.89
33.44
61.77
(4.00%)
(3.89%)
37
5.84
Buyback yield%
27.90
25.09
24.23
26.23
24.38
25.19
25.31
27.21
25.69
24.93
19.76
25.31
25.25
35
0.257
D/E ratiox
0.325
0.297
0.324
0.292
0.258
0.262
0.265
0.281
0.297
0.300
0.961
0.281
0.294
11
10.18
Enterprise value¥B
36.71
39.26
37.82
39.17
41.29
38.10
33.89
34.19
36.82
36.94
49.26
(2.20%)
(1.47%)
21
58.22
LT debt¥B
40.84
38.20
35.99
38.85
34.95
34.23
32.47
29.09
30.15
32.01
38.46
(1.74%)
(3.59%)
69
Revenue
¥76.79B
2.49%
1.00×
Cost of revenue
¥41.95B
2.35%
0.99×
Operating expenses
¥14.50B
2.83%
1.03×
Cash and investments
17.19%
Spread over hurdle
22.66%